Terraced W3 3 beds 1 bath

Saxon Drive, London W3

London, England · W3

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£-3,349

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,400	£29,841	£30,587	£31,352	£32,292	£153,472
Total Expenses	£31,213	£31,268	£31,353	£31,441	£31,546	£156,821
Profit Before Tax	£-1,813	£-1,427	£-766	£-89	£747	£-3,349
Profit After Tax	£-1,813	£-1,427	£-766	£-89	£747	£-3,349
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£-1,806	£-1,420	£13,234	£24,901	£34,002	£68,911
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change